Flat W5 2 beds 1 bath

Hillcroft Crescent, London W5

London, England · W5

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-368

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,748	£24,104	£24,466	£25,077	£25,704	£123,100
Total Expenses	£24,484	£24,570	£24,647	£24,750	£24,855	£123,306
Profit Before Tax	£-736	£-466	£-181	£327	£849	£-206
Profit After Tax	£-736	£-466	£-181	£327	£688	£-368
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£-730	£12,035	£22,132	£30,019	£21,373	£84,829
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change